[DPS] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 7.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 24,968 23,913 25,652 23,569 23,020 22,944 22,458 7.29%
PBT 2,161 2,327 4,732 4,163 2,822 3,027 4,044 -34.07%
Tax 649 -407 -1,033 -834 282 155 -1,118 -
NP 2,810 1,920 3,699 3,329 3,104 3,182 2,926 -2.65%
-
NP to SH 2,816 1,920 3,699 3,329 3,104 3,182 2,926 -2.51%
-
Tax Rate -30.03% 17.49% 21.83% 20.03% -9.99% -5.12% 27.65% -
Total Cost 22,158 21,993 21,953 20,240 19,916 19,762 19,532 8.74%
-
Net Worth 75,628 73,200 70,857 70,906 68,349 66,626 146,299 -35.51%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 3,599 3,602 - - - - -
Div Payout % - 187.50% 97.40% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 75,628 73,200 70,857 70,906 68,349 66,626 146,299 -35.51%
NOSH 120,044 119,999 120,097 120,180 119,911 114,873 261,249 -40.36%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.25% 8.03% 14.42% 14.12% 13.48% 13.87% 13.03% -
ROE 3.72% 2.62% 5.22% 4.69% 4.54% 4.78% 2.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 20.80 19.93 21.36 19.61 19.20 19.97 8.60 79.89%
EPS 2.34 1.60 3.08 2.77 2.59 2.77 1.12 63.21%
DPS 0.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.59 0.59 0.57 0.58 0.56 8.14%
Adjusted Per Share Value based on latest NOSH - 120,180
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.43 9.04 9.69 8.91 8.70 8.67 8.49 7.23%
EPS 1.06 0.73 1.40 1.26 1.17 1.20 1.11 -3.01%
DPS 0.00 1.36 1.36 0.00 0.00 0.00 0.00 -
NAPS 0.2857 0.2766 0.2677 0.2679 0.2582 0.2517 0.5528 -35.52%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.70 0.69 0.73 0.92 0.69 0.68 0.00 -
P/RPS 3.37 3.46 3.42 4.69 3.59 3.40 0.00 -
P/EPS 29.84 43.13 23.70 33.21 26.66 24.55 0.00 -
EY 3.35 2.32 4.22 3.01 3.75 4.07 0.00 -
DY 0.00 4.35 4.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 1.24 1.56 1.21 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 29/08/05 28/04/05 25/03/05 25/03/05 30/08/04 -
Price 0.67 0.69 0.70 0.77 0.99 0.99 0.69 -
P/RPS 3.22 3.46 3.28 3.93 5.16 4.96 8.03 -45.53%
P/EPS 28.56 43.13 22.73 27.80 38.25 35.74 61.61 -40.01%
EY 3.50 2.32 4.40 3.60 2.61 2.80 1.62 66.88%
DY 0.00 4.35 4.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.19 1.31 1.74 1.71 1.23 -9.41%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment